Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
30,000
0
0
Cost of Revenue
0
0
4,368.33
0
--
Gross Profit
0
0
25,631.67
0
--
Operating Expense
131,955.10
131,955.10
50,495.72
12,121.82
11,486.22
Operating Income
-131,955.10
-131,955.10
-24,864.06
-12,121.82
-11,486.22
Net Non Operating Interest Income Expense
-824.22
-824.22
0.37
0.19
0.02
Other Income Expense
-99,131.67
-99,131.67
11.35
4.06
--
Pretax Income
-231,910.99
-231,910.99
-24,852.33
-12,117.57
-11,486.20
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-231,910.99
-231,910.99
-24,852.33
-12,117.57
-11,486.20
Diluted NI Available to Com Stockholders
-231,910.99
-231,910.99
-24,852.33
-12,117.57
-11,486.20
Basic EPS
-96.00
--
-6.77
-3.30
-3.13
Diluted EPS
-96.36
--
-6.77
-3.30
-3.13
Basic Average Shares
2,406.71
--
3,672.76
3,672.76
3,672.76
Diluted Average Shares
2,406.71
--
3,672.76
3,672.76
3,672.76
Total Operating Income as Reported
-231,086.77
-231,086.77
-24,864.06
-12,121.82
-11,486.22
Total Expenses
131,955.10
131,955.10
54,864.06
12,121.82
11,486.22
Net Income from Continuing & Discontinued Operation
-231,910.99
-231,910.99
-24,852.33
-12,117.57
-11,486.20
Normalized Income
-132,779.32
-132,779.32
-24,863.68
-12,121.63
-11,486.20
Interest Income
0
0
0.37
0.19
0.02
Interest Expense
824.22
824.22
0
0
--
Net Interest Income
-824.22
-824.22
0.37
0.19
0.02
EBIT
-231,086.77
-231,086.77
-24,852.33
-12,117.57
-11,486.22
EBITDA
-219,322.86
-219,322.86
-20,200.42
-11,971.13
-11,410.06
Reconciled Cost of Revenue
0
0
4,368.33
0
--
Reconciled Depreciation
11,763.91
11,763.91
4,651.91
146.44
76.16
Net Income from Continuing Operation Net Minority Interest
-231,910.99
-231,910.99
-24,852.33
-12,117.57
-11,486.20
Total Unusual Items Excluding Goodwill
-99,131.67
-99,131.67
11.35
4.06
--
Total Unusual Items
-99,131.67
-99,131.67
11.35
4.06
--
Normalized EBITDA
-120,191.19
-120,191.19
-20,211.78
-11,975.19
-11,410.06
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 8/21/2023
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade